Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.5% first-year return on $284k initial cash invested.
-15.5%
Cash On Cash
2.8%
Cap Rate
0.47
DSCR
$7,203
Rent
-$3,663
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1265k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$284k
Downpayment
20%
$253k
Closing costs
1%
$12,650
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,203
Total Expenses
$10,866
Mortgage P&I
88%
$6,328
Property Taxes
15%
$1,047
Home Insurance
6%
$443
HOA
8%
$600
Property Management
12%
$864
CapEx
4%
$288
Vacancy
3%
$216
Maintenance
4%
$288
Other
11%
$792